| Revenue | DKK 1,4M | +2% |
| EBITDA | DKK 1,3M | +2% |
| Net profit | DKK 42K | -34% |
| Total assets | DKK 26,4M | -2% |
| Equity | DKK 2,2M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.567 | 2.635 | 2.365 | 2.258 | 2.393 | 1.843 | 1.006 | 1.151 | 1.831 | 1.710 | 1.648 | 1.105 | 1.334 | 1.363 |
| Staff expenses | -810 | -862 | -968 | -910 | -929 | -917 | -264 | -166 | -181 | -177 | -233 | -132 | -88 | -88 |
| EBITDA | 1.757 | 1.772 | 1.397 | 1.348 | 1.464 | 926 | 743 | 985 | 1.650 | 1.534 | 1.415 | 973 | 1.245 | 1.275 |
| Depreciation & amort. | -588 | -605 | -540 | -511 | -480 | -359 | -366 | -598 | -563 | -605 | -564 | -503 | -501 | -491 |
| EBIT | 1.168 | 1.167 | 857 | 837 | 984 | 567 | 377 | 387 | 1.088 | 928 | 851 | 470 | 744 | 784 |
| Net financials | -1.024 | -1.150 | -827 | -659 | -604 | -580 | -670 | -590 | -787 | -897 | -894 | -651 | -637 | -704 |
| Profit before tax | 144 | 17 | 30 | 178 | 380 | -13 | -294 | -203 | 301 | 31 | -43 | -181 | 107 | 80 |
| Tax | 36 | 4 | 59 | 39 | 84 | -3 | -65 | -0 | 23 | 7 | 232 | -13 | 44 | 38 |
| Net profit | 108 | 13 | -29 | 139 | 296 | -10 | -228 | -203 | 278 | 24 | -275 | -167 | 63 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.425 | 23.033 | 22.319 | 21.770 | 21.372 | 21.258 | 29.511 | 29.235 | 28.647 | 28.102 | 27.386 | 27.286 | 26.867 | 26.444 |
| Equity | -716 | -704 | 2.268 | 2.407 | 2.703 | 2.692 | 2.464 | 2.260 | 2.538 | 2.563 | 2.288 | 2.121 | 2.184 | 2.226 |
| Long-term debt | 20.456 | 19.077 | 6.775 | 6.471 | 5.967 | 6.393 | 6.080 | 5.760 | 5.441 | 5.115 | 4.795 | 4.483 | 4.155 | 3.845 |
| Short-term debt | 3.686 | 4.659 | 13.277 | 12.893 | 12.702 | 12.172 | 20.967 | 21.215 | 20.668 | 20.424 | 20.303 | 20.683 | 20.528 | 20.373 |
| Total debt | 24.141 | 23.736 | 20.052 | 19.363 | 18.670 | 18.566 | 27.047 | 26.975 | 26.109 | 25.539 | 25.098 | 25.165 | 24.683 | 24.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMILIUSSEN HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
BOHBAK HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
HEJFEL HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Erik Hejfel | Management | 0 companies |
| Lone Foged Eis-Hansen Østergaard | Board of Directors | 0 companies |
| Brian Ommel Bak | Chairman | 0 companies |
| Finn Glasdam Emiliussen | Board of Directors | 0 companies |